For saleCondo
$115,000
6400 York Ave S Apt 505
Edina MN 55435
1 bed, 1 bath, 707 sqft
6400 York Ave S Apt 505 is a 1 bed, 1 bath, 707 sqft condo home for sale at $115,000 in Edina MN 55435. At 20% down it rents for an estimated $1,575/mo and returns $202/mo a month at a 8.8% cap rate.
The deal math
Modelled at 20% down on a 30-year loan at current market rates, before management, vacancy and maintenance reserves.
- Estimated rent
- $1,575/mo
- Monthly cash flow
- $202/mo
- Cap rate
- 8.8%
- Cash-on-cash
- 10.5%
- Max offer
- $115,000
Works right at asking price for a 1.2 DSCR and 8% cash-on-cash.
Loading